[MAXTRAL] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 10.0%
YoY- 98.63%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 203,664 214,314 194,724 173,522 158,247 150,496 130,515 34.42%
PBT 17,528 19,953 20,630 19,772 15,860 12,195 9,829 46.90%
Tax -6,062 -9,665 -8,414 -8,233 -5,392 -1,907 -2,700 71.20%
NP 11,466 10,288 12,216 11,539 10,468 10,288 7,129 37.15%
-
NP to SH 11,117 9,881 11,767 11,139 10,126 10,085 7,065 35.17%
-
Tax Rate 34.58% 48.44% 40.79% 41.64% 34.00% 15.64% 27.47% -
Total Cost 192,198 204,026 182,508 161,983 147,779 140,208 123,386 34.26%
-
Net Worth 173,146 170,408 167,135 0 155,947 0 54,172 116.52%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 173,146 170,408 167,135 0 155,947 0 54,172 116.52%
NOSH 210,307 210,303 210,551 210,625 210,228 210,144 210,869 -0.17%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 5.63% 4.80% 6.27% 6.65% 6.61% 6.84% 5.46% -
ROE 6.42% 5.80% 7.04% 0.00% 6.49% 0.00% 13.04% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 96.84 101.91 92.48 82.38 75.27 71.62 61.89 34.66%
EPS 5.29 4.70 5.59 5.29 4.82 4.80 3.35 35.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8233 0.8103 0.7938 0.00 0.7418 0.00 0.2569 116.90%
Adjusted Per Share Value based on latest NOSH - 210,625
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 69.23 72.85 66.20 58.99 53.80 51.16 44.37 34.41%
EPS 3.78 3.36 4.00 3.79 3.44 3.43 2.40 35.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5886 0.5793 0.5682 0.00 0.5301 0.00 0.1842 116.48%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.50 0.31 0.31 0.26 0.19 0.20 0.23 -
P/RPS 0.52 0.30 0.34 0.32 0.25 0.28 0.37 25.39%
P/EPS 9.46 6.60 5.55 4.92 3.94 4.17 6.86 23.81%
EY 10.57 15.16 18.03 20.34 25.35 24.00 14.57 -19.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.38 0.39 0.00 0.26 0.00 0.90 -22.78%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 13/02/07 29/11/06 30/08/06 25/05/06 27/02/06 15/11/05 25/08/05 -
Price 0.60 0.46 0.28 0.28 0.23 0.20 0.22 -
P/RPS 0.62 0.45 0.30 0.34 0.31 0.28 0.36 43.53%
P/EPS 11.35 9.79 5.01 5.29 4.78 4.17 6.57 43.83%
EY 8.81 10.21 19.96 18.89 20.94 24.00 15.23 -30.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.57 0.35 0.00 0.31 0.00 0.86 -10.32%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment